The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥2,544.96Fair value¥5,524.24Bull¥9,398.75
FairClose
52-week traded range
52W low ¥1,450.0052W high ¥2,387.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FUSO DENTSU CO.,LTD. closed at ¥2,097.00, 62.0% below the consensus fair value of ¥5,524.24 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 9.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,190.27
+290.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,544.96
+21.4%
√(22.5 × EPS × BVPS)
EPS=216.89, BVPS=1327.22
P/E Fair Value
¥4,337.80
+106.9%
EPS × 20x (sector P/E)
EPS=216.89, Sector P/E=20x
Peter Lynch (PEG)
¥4,940.75
+135.6%
EPS × Growth% (PEG = 1 is fair)
EPS=216.89, g=22.8%
EV/EBITDA
¥5,660.15
+169.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.65B
Dividend Discount (DDM)
¥9,398.75
+348.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=174.05, r=10%, g=8%
Book Value (P/B)
¥3,991.60
+90.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1327.22, ROE=18%, g=6%, r=10%
Reverse DCF
¥2,097.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.8% | Historical: 22.8%
Margin of Safety
¥3,768.26
+79.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5024.34, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.